Flat
M4
2 beds
2 baths
Ancoats Gardens, 30 Bendix St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£122,305First YearProfit From Rental Income
£11,579
↗ 9%After 5 Years
Change In Property Value
£98,476
↗ 26%After 5 Years
Return On Investment
90%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,408 | £21,729 | £22,272 | £22,829 | £23,514 | £111,753 |
| Total Expenses | £19,309 | £19,387 | £19,484 | £19,583 | £19,695 | £97,457 |
| Profit Before Tax | £2,099 | £2,342 | £2,788 | £3,246 | £3,819 | £14,295 |
| Profit After Tax | £1,701 | £1,897 | £2,259 | £2,629 | £3,094 | £11,579 |
| Change In Property Value | £11,469 | £11,813 | £22,307 | £25,673 | £27,214 | £98,476 |
| Net Return | £13,170 | £13,710 | £24,566 | £28,302 | £30,307 | £110,055 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change